Detached house in Calle Dofins, Montgoda, Lloret de Mar
Detached house in Calle Dofins, Montgoda, Lloret de Mar — image 2Detached house in Calle Dofins, Montgoda, Lloret de Mar — image 3Detached house in Calle Dofins, Montgoda, Lloret de Mar — image 4Detached house in Calle Dofins, Montgoda, Lloret de Mar — image 5
Grade Dvillaluxury

Detached house in Calle Dofins, Montgoda, Lloret de Mar

Lloret de Mar · Lloret de Mar · Girona

€2.2M

Asking Price (EUR)

Licence regime in this region

Catalonia HUT (Girona prefix HUTG-): under Decret-llei 3/2023 most Costa Brava municipalities are 'stressed' — new licences are frozen and existing ones expire after 5 years. A valid, transferable HUT is required; verify it with the agency.

0.0%

Net Yield (after tax, all-in)

0.0%

Managed ROI (after tax)

1.5%

Gross Yield

34%

Occupancy

Net yield is after Spain's non-resident rental income tax (modelled at the non-EU 24% rate on net profit; EU/EEA residents pay 19%) and assumes deductible STR expenses — standard for EU/EEA owners and, per recent rulings, available to non-EU owners; confirm with a Spanish tax adviser. Holiday lets don't qualify for the 60% long-term-rental reduction.

Projected Gross Revenue: €51,109/yr
Average Daily Rate: €450
Net Yield (after tax): 0.0%
Payback Period: 5220.5 years
5-yr Capital Value: €3.5M
10-yr Capital Value: €4.0M
Brixfox Score: 43.9 / 100
Comparable Properties: 37
Data Confidence: 91%
Search Radius: 2 km

True Investment Cost

Spanish transfer tax + notary + registry + legal + furnishing & STR launch setup.

€3.4M

+54.2% over asking

Asking price€2.2M
itp€358,700
legal€12,100
furnishing€30,000
notary registry€2,500
All-in investment€3.4M

Estimates use Spain's resale transfer-tax (ITP) schedule by region plus notary, registry and legal fees; furnishing & STR launch covers furniture, appliances, the tourist-licence setup and launch photography. Actual notary & legal vary — budget extra for surveyor, due-diligence and bank-mortgage fees if financing. Working capital (2–3 months operating buffer) not included.

Bedrooms: 4
Bathrooms: 6
Building: 651 m²
Style: modern
Condition: excellent
Year Built: 2019
Private Pool
sea

No licence found

The listing states no licence, and its pin is not precise enough to check the register by location. Under the Catalan HUT regime (capped in stressed municipalities), ask the agency for the number before underwriting STR income.

A register hit means a licence exists at this location, not that it transfers with the sale: have a Spanish lawyer verify the transfer clause in the deed, the licence’s current status and the municipality’s renewal position before you commit.

Design Features

infinity poolmulti-level terracesstone and white facadelarge glass windows

AI Investment Summary

D investment in Lloret de Mar. Score 43.9/100. Net yield 0.0% after tax | Occupancy 34% | ADR $450 | No STR licence on record | Pool

Score Breakdown

ROI
0.08
Visual Appeal
15.6
Ownership Security
13
Location
8.16
Land & Space
6
Rental Demand
3.36
Payback Speed
0
STR Suitability
1

Description

Set in the Montgoda development of Lloret de Mar, this designer villa enjoys panoramic views over the sea and mountains. Built in 2019 on a 1,034 m² plot, the property offers 651 m² of built space, south-facing orientation and carefully planned interiors designed to make effective use of the available space. Access is

Location

📍 41.7027°, 2.8611°

Lloret de Mar, Girona, Spain

Listed by DAMLEX REALTY via Idealista.com

Price
$2,503,414
4-bedroom freehold villa in Lloret de Mar — photo 1 of 5
DAMLEX REALTY
1 / 5
4-bedroom freehold villa in Lloret de Mar — photo 2 of 5
2 / 5
4-bedroom freehold villa in Lloret de Mar — photo 3 of 5
3 / 5
4-bedroom freehold villa in Lloret de Mar — photo 4 of 5
4 / 5
4-bedroom freehold villa in Lloret de Mar — photo 5 of 5
5 / 5

Detached house in Calle Dofins, Montgoda, Lloret de Mar

Lloret de Mar · Costa Brava · Ref BF-94008Source · DAMLEX REALTY · listed 2 Aug 2026
Asking price
$2,503,414
Bedrooms
4
Bathrooms
6
Built area
651 m²
Condition
Move-in
(from the photos)
Brixfox Score 44 · D
Modelled from Airbnb listings we track across Lloret de Mar — live calendar data. Projections are estimates, not financial advice.

Unlock full financial data

Get revenue, ROI calculations, AI audits, and investment scores for every property.

What nearby Airbnbs actually earn

Brixfox tracks the live availability calendars of Airbnb listings around this property. The rates and occupancy below are observed from real bookings — this is the data behind every yield figure on this page.

Location

Lloret de Mar

Costa Brava, Approximate area

Loading Map...

Explore the full market map

Licence regime in this region

Catalonia HUT (Girona prefix HUTG-): under Decret-llei 3/2023 most Costa Brava municipalities are 'stressed' — new licences are frozen and existing ones expire after 5 years. A valid, transferable HUT is required; verify it with the agency.

No licence found

The listing states no licence, and its pin is not precise enough to check the register by location. Under the Catalan HUT regime (capped in stressed municipalities), ask the agency for the number before underwriting STR income.

A register hit means a licence exists at this location, not that it transfers with the sale: have a Spanish lawyer verify the transfer clause in the deed, the licence’s current status and the municipality’s renewal position before you commit.

After-tax basis: net yield is after Spain's non-resident rental income tax, modelled at the non-EU 24% rate on net profit (EU/EEA residents pay 19%). Assumes deductible STR expenses — standard for EU/EEA owners and, per recent rulings, available to non-EU owners; confirm with a Spanish tax adviser. Holiday lets don't qualify for the 60% long-term-rental reduction.

Property Underwriting Report not available here

This listing publishes no net yield right now (its figures are missing or under review), so there is nothing a report could underwrite.

Income Breakdown

Figures are modelled estimates derived from comparable short-term-rental data — not guaranteed returns or financial advice. Do your own due diligence before investing.

Adjust Forecast

Customize your projections
Nightly Rate (ADR)
$512/night
50% ($256)Brixfox estimate($512/night)200% ($1,025)
Occupancy
34%
10%Brixfox estimate(34%)100%

Short-Term Rental

High confidence
Yearly income
$32,568
Likely range $26,055 – $39,082
Airbnb data$512/night · 34% occupancy
Rental income
$512/night · 34% occ.
$58,158
Running costs (20%)
Utilities, cleaning, maintenance
••••
Income tax (24%)
Non-EU IRNR on gross rent
••••
Net income
••% ROI
••••

Growth & Exit Strategy

How your investment grows over time

Freehold — 4%/yr appreciation in Lloret de Mar.

$9.8M$7.3M$4.9M$2.4M$0Yr 0Yr 5Yr 10Yr 15Yr 20Yr 25Yr 302x ReturnToday: $2.2M
Capital appreciation
Property value growing at +4%/yr based on Lloret de Mar market trends.
Rental income
Cumulative net rental earnings collected over time, growing with annual revenue increases.
Total return
Capital value + rental income. Your actual total position if you sold and kept all rent.
2x return
Year 15: total gains (capital + rental) have doubled your initial investment.
Year 5
Capital Value
$2.7M
+22%
Rental Income
+$152K
Total Position
$2.8M
+29%
5.2%/yr
Year 10
Capital Value
$3.3M
+48%
Rental Income
+$328K
Total Position
$3.6M
+63%
5.0%/yr
Year 20
Capital Value
$4.8M
+119%
Rental Income
+$769K
Total Position
$5.6M
+154%
4.8%/yr
Year 30
Capital Value
$7.1M
+224%
Rental Income
+$1.4M
Total Position
$8.5M
+286%
4.6%/yr

Ask Brixfox AI

Conversational analysis — questions about this listing, answered from real data.

Try one of these

Create a free account to ask 2 free AI questions — Pro is unlimited.

Questions are stored for 12 months to improve our answers. Privacy

Villa Scorecard

Location
••••
•••• •••• ••••
Rental Yield
••••
•••• •••• ••••
Occupancy
••••
•••• •••• ••••
Nightly Rate
••••
•••• •••• ••••
Visual Appeal
••••
•••• •••• ••••
Size & Space
••••
•••• •••• ••••
STR Licence
••••
•••• •••• ••••
Tenure
••••
•••• •••• ••••

Upgrade to Pro to see full scorecard analysis

Risks & What-If

What if occupancy changes?

Owner Managed scenario

Upgrade to Pro to stress-test this yield across occupancy scenarios

Data Sources & Methodology

ROI calculations use verified Brixfox Intelligence rental data from a 12-month trailing window. Opex: 20% owner-managed, 45% fully-managed. Market factors in Spain may impact actual yields.